[KGB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 54.68%
YoY- -41.65%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 158,218 194,000 94,142 101,576 112,340 58,502 51,346 20.62%
PBT 7,282 8,608 3,166 5,618 8,794 6,540 8,820 -3.14%
Tax -118 -552 -38 -656 -474 -534 -1,998 -37.58%
NP 7,164 8,056 3,128 4,962 8,320 6,006 6,822 0.81%
-
NP to SH 7,164 8,114 3,128 4,962 8,504 5,162 6,822 0.81%
-
Tax Rate 1.62% 6.41% 1.20% 11.68% 5.39% 8.17% 22.65% -
Total Cost 151,054 185,944 91,014 96,614 104,020 52,496 44,524 22.56%
-
Net Worth 65,742 44,002 56,176 53,575 48,380 31,793 25,338 17.21%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,368 1,642 63 - 4,850 - - -
Div Payout % 60.98% 20.24% 2.04% - 57.03% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 65,742 44,002 56,176 53,575 48,380 31,793 25,338 17.21%
NOSH 218,414 164,251 159,591 79,265 80,836 64,203 64,971 22.38%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.53% 4.15% 3.32% 4.89% 7.41% 10.27% 13.29% -
ROE 10.90% 18.44% 5.57% 9.26% 17.58% 16.24% 26.92% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 72.44 118.11 58.99 128.15 138.97 91.12 79.03 -1.44%
EPS 3.28 4.94 1.96 6.26 10.52 8.04 10.50 -17.62%
DPS 2.00 1.00 0.04 0.00 6.00 0.00 0.00 -
NAPS 0.301 0.2679 0.352 0.6759 0.5985 0.4952 0.39 -4.22%
Adjusted Per Share Value based on latest NOSH - 79,198
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 24.52 30.07 14.59 15.74 17.41 9.07 7.96 20.61%
EPS 1.11 1.26 0.48 0.77 1.32 0.80 1.06 0.77%
DPS 0.68 0.25 0.01 0.00 0.75 0.00 0.00 -
NAPS 0.1019 0.0682 0.0871 0.083 0.075 0.0493 0.0393 17.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.355 0.405 0.51 0.58 0.82 0.72 0.00 -
P/RPS 0.49 0.34 0.86 0.45 0.59 0.79 0.00 -
P/EPS 10.82 8.20 26.02 9.27 7.79 8.96 0.00 -
EY 9.24 12.20 3.84 10.79 12.83 11.17 0.00 -
DY 5.63 2.47 0.08 0.00 7.32 0.00 0.00 -
P/NAPS 1.18 1.51 1.45 0.86 1.37 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 30/08/12 04/08/11 24/08/10 20/11/09 -
Price 0.255 0.435 0.43 0.61 0.41 0.38 0.00 -
P/RPS 0.35 0.37 0.73 0.48 0.30 0.42 0.00 -
P/EPS 7.77 8.81 21.94 9.74 3.90 4.73 0.00 -
EY 12.86 11.36 4.56 10.26 25.66 21.16 0.00 -
DY 7.84 2.30 0.09 0.00 14.63 0.00 0.00 -
P/NAPS 0.85 1.62 1.22 0.90 0.69 0.77 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment